• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
170 Hemphill School Rd NW, Atlanta, GA 30331
$153,0002 beds • 1 baths • 812 sqft

This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $32,130 initial cash invested.

Cash On Cash
-1.68%
Cap Rate
6.48%
Rent
$1,144
Cashflow
-$45
Rent Confidence:  High
Annual
$13,728
Median
$1,200
Avg
$1,145
Samples
25
Financing

Purchase Price  $153k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $32,130
Downpayment  20% $30,600
Closing costs  1% $1,530
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,144
Total Expenses  $1,189
Mortgage P&I  71% $814
Property Taxes  2% $24
Home Insurance  5% $54
PManagement  10% $114
CapEx  5% $57
Vacancy  6% $69
Maintenance  5% $57
Other  0% $0

Projections